<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£20,052</td><td>£20,353</td><td>£20,862</td><td>£21,383</td><td>£22,025</td><td>£104,674</td></tr><tr><td>Total Expenses</td><td>£15,075</td><td>£15,151</td><td>£15,244</td><td>£15,340</td><td>£15,447</td><td>£76,257</td></tr><tr><td>Profit Before Tax</td><td>£4,977</td><td>£5,202</td><td>£5,617</td><td>£6,043</td><td>£6,577</td><td>£28,417</td></tr><tr><td>Profit After Tax      </td><td>£4,032</td><td>£4,214</td><td>£4,550</td><td>£4,895</td><td>£5,328</td><td>£23,018</td></tr><tr><td>Change In Property Value</td><td>£8,370</td><td>£8,621</td><td>£16,280</td><td>£18,736</td><td>£19,860</td><td>£71,867</td></tr><tr><td>Net Return</td><td>£12,402</td><td>£12,835</td><td>£20,829</td><td>£23,631</td><td>£25,188</td><td>£94,885</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>